Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
02024-01-01 ~ 2024-12-31
Class 4 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
11,173,977 GBP2024-01-01 ~ 2024-12-31
12,885,662 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,512,157 GBP2024-01-01 ~ 2024-12-31
7,579,101 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,661,820 GBP2024-01-01 ~ 2024-12-31
5,306,561 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,276,351 GBP2024-01-01 ~ 2024-12-31
5,935,889 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-614,531 GBP2024-01-01 ~ 2024-12-31
-629,328 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
193,993 GBP2024-01-01 ~ 2024-12-31
236,762 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
450,826 GBP2024-01-01 ~ 2024-12-31
450,826 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-871,364 GBP2024-01-01 ~ 2024-12-31
-843,392 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-871,364 GBP2024-01-01 ~ 2024-12-31
-843,392 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-871,364 GBP2024-01-01 ~ 2024-12-31
-843,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
482,150 GBP2024-12-31
416,272 GBP2023-12-31
Debtors
1,893,733 GBP2024-12-31
2,219,968 GBP2023-12-31
Cash at bank and in hand
3,709,566 GBP2024-12-31
5,633,364 GBP2023-12-31
Current Assets
5,603,299 GBP2024-12-31
7,853,332 GBP2023-12-31
Creditors
Current
1,959,838 GBP2024-12-31
3,123,629 GBP2023-12-31
Net Current Assets/Liabilities
3,643,461 GBP2024-12-31
4,729,703 GBP2023-12-31
Total Assets Less Current Liabilities
4,125,611 GBP2024-12-31
5,145,975 GBP2023-12-31
Creditors
Non-current
-9,026,645 GBP2024-12-31
-9,026,645 GBP2023-12-31
Net Assets/Liabilities
-5,958,034 GBP2024-12-31
-5,086,670 GBP2023-12-31
Equity
Called up share capital
37,788,281 GBP2024-12-31
37,788,281 GBP2023-12-31
37,788,281 GBP2022-12-31
Retained earnings (accumulated losses)
-44,049,189 GBP2024-12-31
-43,177,825 GBP2023-12-31
-42,334,433 GBP2022-12-31
Equity
-5,958,034 GBP2024-12-31
-5,086,670 GBP2023-12-31
-4,243,278 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-871,364 GBP2024-01-01 ~ 2024-12-31
-843,392 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,001,882 GBP2024-01-01 ~ 2024-12-31
3,064,047 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
299,236 GBP2024-01-01 ~ 2024-12-31
295,177 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,403 GBP2024-01-01 ~ 2024-12-31
200,596 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,468,521 GBP2024-01-01 ~ 2024-12-31
3,559,820 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
862024-01-01 ~ 2024-12-31
982023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
125,967 GBP2024-01-01 ~ 2024-12-31
127,525 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
34,800 GBP2024-01-01 ~ 2024-12-31
32,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-217,841 GBP2024-01-01 ~ 2024-12-31
-210,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,632,376 GBP2024-12-31
3,696,133 GBP2023-12-31
Computers
3,972,689 GBP2024-12-31
3,717,087 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,605,065 GBP2024-12-31
7,413,220 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,458,632 GBP2024-12-31
3,440,913 GBP2023-12-31
Computers
3,664,283 GBP2024-12-31
3,556,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,122,915 GBP2024-12-31
6,996,948 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
17,719 GBP2024-01-01 ~ 2024-12-31
Computers
108,248 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
125,967 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
173,744 GBP2024-12-31
255,220 GBP2023-12-31
Computers
308,406 GBP2024-12-31
161,052 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
635,198 GBP2024-12-31
1,078,508 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
441,538 GBP2024-12-31
568,117 GBP2023-12-31
Other Debtors
Current
12,108 GBP2024-12-31
18,814 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
49,010 GBP2024-12-31
Prepayments/Accrued Income
Current
755,879 GBP2024-12-31
554,529 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,893,733 GBP2024-12-31
Amounts falling due within one year, Current
2,219,968 GBP2023-12-31
Trade Creditors/Trade Payables
Current
748,941 GBP2024-12-31
609,467 GBP2023-12-31
Amounts owed to group undertakings
Current
739,786 GBP2024-12-31
1,567,804 GBP2023-12-31
Other Taxation & Social Security Payable
Current
57,361 GBP2024-12-31
80,518 GBP2023-12-31
Other Creditors
Current
181,114 GBP2024-12-31
287,052 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
232,636 GBP2024-12-31
412,939 GBP2023-12-31
Amounts owed to group undertakings
Non-current
9,026,645 GBP2024-12-31
9,026,645 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,047,620 GBP2024-12-31
387,592 GBP2023-12-31
Between one and five year
4,190,480 GBP2024-12-31
All periods
5,238,100 GBP2024-12-31
387,592 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,010 shares2024-12-31
Class 2 ordinary share
23,919,000 shares2024-12-31
Class 3 ordinary share
81,500,000 shares2024-12-31
Class 4 ordinary share
1,303,050 shares2024-12-31